Robust Sales Growth, Margin Expansion and 33%
Diluted EPS Growth
Sequential Improvement in Same-Store Sales Index and Seventh
Consecutive Quarter of Same-Store Transaction Growth
Operating Profit Increased by 15% to $371
Million and Core Operating Profit1 Grew 18%
Stepping up Capital Returns to Shareholders by 50% to $4.5 Billion for 2024-2026
SHANGHAI, Nov. 4, 2024
/PRNewswire/ -- Yum China Holdings, Inc. (the "Company" or
"Yum China") (NYSE: YUMC and HKEX:
9987) today reported unaudited results for the third quarter ended
September 30, 2024.
Third Quarter Highlights
- Total system sales grew 4% year over year ("YoY"),
excluding foreign currency translation ("F/X"). The growth was
primarily attributable to 7% of net new unit
contribution.2
- Total store count reached 15,861 as of September 30, 2024, including 11,283 KFC stores
and 3,606 Pizza Hut stores. The Company opened 438 net new
stores in the third quarter. 145 net new stores, or 33%, were
opened by franchisees.
- Total revenues increased 5% YoY to $3.07 billion, an all-time quarter high (a 4%
increase excluding F/X).
- Delivery sales grew 18% YoY, maintaining the
double-digit annual growth Yum China
has sustained over the past decade. Delivery contributed
approximately 40% of KFC and Pizza Hut's Company sales.
- Same-store sales reached 97% of the prior year's level,
improved from 96% in the second quarter. Same-store transactions
grew 1% YoY, the seventh consecutive quarter of growth.
- Operating profit grew 15% YoY to $371 million (a 14% increase excluding F/X).
Core operating profit1 grew 18% YoY.
- OP margin3 was 12.1%, an increase of 100
basis points YoY, supported by resilient restaurant margins and
savings in G&A expenses.
- Restaurant margin was 17.0%, steady YoY. Excluding
$15 million in items affecting
comparability, restaurant margin increased by 50 basis points YoY,
driven by improved operational efficiencies.
- Diluted EPS increased 33% YoY to $0.77 (a 32% increase excluding F/X). Excluding
the impact of the mark-to-market equity investments in the third
quarter of 2024 and 2023, Diluted EPS increased 19% YoY.
- Digital sales4 reached $2.61 billion, with digital ordering
accounting for approximately 90% of total Company sales.
- Total membership of KFC and Pizza Hut exceeded 510
million. Member sales accounted for approximately 64% of KFC and
Pizza Hut's system sales in aggregate.
- Yum China returned $248 million to shareholders in the third
quarter, through $187 million in
share repurchases and $61 million in cash
dividends. In the first nine months, the Company returned
$1.24 billion to shareholders, nearly
three times the amount returned in the same period last year.
Joey Wat, CEO of
Yum China, commented, "We delivered
strong results again in the third quarter. Operating profit
increased by 15%, core operating profit grew 18%, and diluted EPS
increased by 33%. OP margin expanded by 100 basis points, and
restaurant margin improved year-over-year on a comparable basis. We
also achieved seven consecutive quarters of same-store transaction
growth and decade-long double-digit delivery sales growth. Our RGM
2.0 strategy is executing effectively, with a dual focus on
operational efficiency and innovation. Savings generated from
improved efficiency allowed us to reinvest in food innovation and
our value-for-money offerings, driving incremental traffic to our
stores. Same-store sales index improved sequentially for both KFC
and Pizza Hut. These results demonstrate the effectiveness of our
strategy and our ability to outperform in a challenging and fluid
environment."
Wat added, "We regard both system sales and
same-store sales growth as equally important. With these priorities
in mind, we continue to drive menu innovations, infusing fresh
energy into our flagship products. By optimizing our delivery
strategy, we have captured more smaller order transactions and
gained market share on aggregator platforms. Our breakthrough
business models, side-by-side KCOFFEE Cafes and Pizza Hut WOW,
enabled us to broaden our addressable market and capture new
customer demand, reaching 500 and 150 stores, respectively."
Wat concluded, "We see ample opportunities
across China to enter underserved markets and enhance customer
access. With tailored store models, we are accelerating franchise
store openings to unlock additional opportunities. Our franchise
strategy focuses on accessing strategic and remote locations as
well as lower tier cities previously beyond our reach. We
anticipate the franchise mix of net new stores will gradually
increase to 40-50% for KFC and 20-30% for Pizza Hut over the next
few years. Looking ahead, we are committed to returning excess
capital to shareholders as we continue investing in driving
business growth. With our confidence in our cash generating
capabilities, we plan to step up capital returns to shareholders,
increasing from $3 billion to
$4.5 billion between 2024 and
2026."
[1] Core operating
profit is defined as operating profit adjusted for special items,
further excluding items affecting comparability and the impact of
F/X. The Company uses core operating profit for the purposes of
evaluating the performance of its core operations. Please refer to
"Reconciliation of Reported GAAP Results to Non-GAAP Measures"
included in the accompanying tables of this release for further
details.
[2] Net new unit
contribution refers to sales contribution from net new
stores.
[3] OP margin refers to
operating profit as a percentage of total revenues.
[4] Digital sales refer
to sales at Company-owned stores where orderings were placed
digitally.
|
Key Financial Results
|
Third Quarter
|
|
|
|
Year to Date Ended 9/30
|
|
|
|
|
|
|
|
|
%/ppts Change
|
|
|
|
|
|
|
|
|
|
%/ppts Change
|
|
|
2024
|
|
|
2023
|
|
|
Reported
|
|
|
Ex F/X
|
|
|
|
2024
|
|
|
2023
|
|
|
Reported
|
|
|
Ex F/X
|
|
System Sales Growth
(5) (%)
|
|
4
|
|
|
|
15
|
|
|
NM
|
|
|
NM
|
|
|
|
|
5
|
|
|
|
20
|
|
|
NM
|
|
|
NM
|
|
Same-Store Sales Growth
(5) (%)
|
|
(3)
|
|
|
|
4
|
|
|
NM
|
|
|
NM
|
|
|
|
|
(3)
|
|
|
|
8
|
|
|
NM
|
|
|
NM
|
|
Operating Profit
($mn)
|
|
371
|
|
|
|
323
|
|
|
|
+15
|
|
|
|
+14
|
|
|
|
|
1,011
|
|
|
|
996
|
|
|
|
+1
|
|
|
|
+5
|
|
Adjusted Operating
Profit (6) ($mn)
|
|
371
|
|
|
|
327
|
|
|
|
+13
|
|
|
|
+13
|
|
|
|
|
1,011
|
|
|
|
1,005
|
|
|
|
+1
|
|
|
|
+4
|
|
Core Operating Profit
(6) (7) ($mn)
|
|
369
|
|
|
|
312
|
|
|
NM
|
|
|
|
+18
|
|
|
|
|
1,040
|
|
|
|
951
|
|
|
NM
|
|
|
|
+10
|
|
OP Margin
(%)
|
|
12.1
|
|
|
|
11.1
|
|
|
|
+1.0
|
|
|
|
+1.0
|
|
|
|
|
11.6
|
|
|
|
11.7
|
|
|
|
(0.1)
|
|
|
|
—
|
|
Core OP Margin
(6) (8) (%)
|
|
12.1
|
|
|
|
10.7
|
|
|
NM
|
|
|
|
+1.4
|
|
|
|
|
11.7
|
|
|
|
11.2
|
|
|
NM
|
|
|
|
+0.5
|
|
Net Income
($mn)
|
|
297
|
|
|
|
244
|
|
|
|
+22
|
|
|
|
+21
|
|
|
|
|
796
|
|
|
|
730
|
|
|
|
+9
|
|
|
|
+12
|
|
Adjusted Net Income
(6) ($mn)
|
|
297
|
|
|
|
248
|
|
|
|
+20
|
|
|
|
+19
|
|
|
|
|
796
|
|
|
|
739
|
|
|
|
+8
|
|
|
|
+11
|
|
Diluted Earnings
Per Common Share ($)
|
|
0.77
|
|
|
|
0.58
|
|
|
|
+33
|
|
|
|
+32
|
|
|
|
|
2.03
|
|
|
|
1.73
|
|
|
|
+17
|
|
|
|
+20
|
|
Adjusted Diluted
Earnings
Per Common Share (6) ($)
|
|
0.77
|
|
|
|
0.59
|
|
|
|
+31
|
|
|
|
+30
|
|
|
|
|
2.03
|
|
|
|
1.75
|
|
|
|
+16
|
|
|
|
+19
|
|
[5] System sales and
same-store sales percentages exclude the impact of F/X. Effective
January 1, 2018, temporary store closures are normalized in the
same-store sales calculation by excluding the period during which
stores are temporarily closed.
[6] See "Reconciliation
of Reported GAAP Results to Non-GAAP Measures" included in the
accompanying tables of this release for further details.
[7] Current period
amounts are derived by translating results at average exchange
rates of the prior year period.
[8] Core OP margin
refers to core operating profit as a percentage of total revenues
excluding F/X.
Note: All comparisons are versus the same period a year ago.
Percentages may not recompute due to rounding.
NM refers to not meaningful.
|
Stepping Up Capital Returns to
Shareholders
- The Company plans to step up the capital returns to
shareholders from $3 billion to
$4.5 billion between 2024 and 2026,
representing an increase of 50%.
- As part of the enlarged capital returns program, the Company
plans to return $1.5 billion for the
full year 2024. In the first nine months, the Company returned a
record $1.24 billion to shareholders,
including $1.06 billion in share
repurchases and $187 million in cash
dividends. Yum China repurchased
27.3 million shares of common stock, which is equivalent to
approximately 7% of its outstanding shares as of December 31, 2023.
- In November 2024, Yum China's board of directors (the "Board")
increased the Company's share repurchase authorization by
$1 billion, bringing total
authorization since 2017 to an aggregate of $4.4 billion. From 2017 to November 1, 2024, the Company repurchased
approximately 71.8 million shares of common stock for $3.0 billion. Our remaining authorization is
approximately $1.4 billion.
- The Board declared a cash dividend of $0.16 per share on Yum
China's common stock, payable on December 17, 2024, to shareholders of record as
of the close of business on November 26,
2024.
KFC
|
Third Quarter
|
|
Year to Date Ended 9/30
|
|
|
|
|
|
|
|
|
%/ppts Change
|
|
|
|
|
|
|
|
%/ppts Change
|
|
|
2024
|
|
|
2023
|
|
|
Reported
|
|
|
Ex F/X
|
|
2024
|
|
|
2023
|
|
|
Reported
|
|
|
Ex F/X
|
|
Restaurants
|
|
11,283
|
|
|
|
9,917
|
|
|
|
+14
|
|
|
NM
|
|
|
11,283
|
|
|
|
9,917
|
|
|
|
+14
|
|
|
NM
|
|
System Sales Growth
(%)
|
|
6
|
|
|
|
15
|
|
|
NM
|
|
|
NM
|
|
|
6
|
|
|
|
21
|
|
|
NM
|
|
|
NM
|
|
Same-Store Sales Growth
(%)
|
|
(2)
|
|
|
|
4
|
|
|
NM
|
|
|
NM
|
|
|
(2)
|
|
|
|
9
|
|
|
NM
|
|
|
NM
|
|
Total Revenues
($mn)
|
|
2,311
|
|
|
|
2,186
|
|
|
|
+6
|
|
|
|
+5
|
|
|
6,555
|
|
|
|
6,368
|
|
|
|
+3
|
|
|
|
+5
|
|
Operating Profit
($mn)
|
|
364
|
|
|
|
342
|
|
|
|
+6
|
|
|
|
+6
|
|
|
1,000
|
|
|
|
1,035
|
|
|
|
(3)
|
|
|
|
(1)
|
|
Core Operating Profit
($mn)
|
|
362
|
|
|
|
332
|
|
|
NM
|
|
|
|
+9
|
|
|
1,027
|
|
|
|
991
|
|
|
NM
|
|
|
|
+4
|
|
OP Margin
(%)
|
|
15.7
|
|
|
15.6
|
|
|
|
+0.1
|
|
|
|
+0.2
|
|
|
15.2
|
|
|
|
16.3
|
|
|
|
(1.1)
|
|
|
|
(1.0)
|
|
Restaurant Margin
(%)
|
|
18.3
|
|
|
|
18.6
|
|
|
|
(0.3)
|
|
|
|
(0.3)
|
|
|
18.0
|
|
|
|
19.4
|
|
|
|
(1.4)
|
|
|
|
(1.4)
|
|
- System sales for KFC grew 6% YoY in the quarter, primarily
driven by net new unit contribution of 8%.
- Same-store sales reached 98% of the prior year's level,
improved from 97% in the second quarter.
- Delivery sales grew 19% YoY, continuing the double-digit annual
growth trend since the spin-off and contributing approximately 40%
of KFC's Company sales for the quarter. Off-premises dining
accounted for approximately 68% of KFC's Company sales.
- KFC opened 352 net new stores during the quarter. 134 net new
stores, or 38%, were opened by franchisees. Total store count
reached 11,283 as of September 30,
2024.
- Operating profit grew 6% YoY to $364
million, a record level for the third quarter since the
spin-off. Core operating profit increased 9% YoY.
- OP margin was 15.7%, an increase of 10 basis points YoY.
- Restaurant margin was 18.3% for the quarter. Excluding items
affecting comparability, restaurant margin increased by 30 basis
points, primarily due to improved operational efficiency and
favorable commodity prices, partially offset by increased
value-for-money offerings to drive traffic and wage inflation.
Pizza Hut
|
Third
Quarter
|
Year to Date Ended
9/30
|
|
|
|
|
|
%/ppts
Change
|
|
|
|
|
%/ppts
Change
|
|
2024
|
|
2023
|
|
Reported
|
|
Ex
F/X
|
2024
|
|
2023
|
|
Reported
|
|
Ex
F/X
|
Restaurants
|
3,606
|
|
3,202
|
|
+13
|
|
NM
|
3,606
|
|
3,202
|
|
+13
|
|
NM
|
System Sales Growth
(%)
|
2
|
|
13
|
|
NM
|
|
NM
|
2
|
|
19
|
|
NM
|
|
NM
|
Same-Store Sales Growth
(%)
|
(6)
|
|
2
|
|
NM
|
|
NM
|
(6)
|
|
7
|
|
NM
|
|
NM
|
Total Revenues
($mn)
|
615
|
|
599
|
|
+2
|
|
+1
|
1,750
|
|
1,750
|
|
—
|
|
+2
|
Operating Profit
($mn)
|
52
|
|
47
|
|
+13
|
|
+13
|
139
|
|
137
|
|
+2
|
|
+5
|
Core Operating Profit
($mn)
|
52
|
|
43
|
|
NM
|
|
+20
|
143
|
|
129
|
|
NM
|
|
+12
|
OP Margin
(%)
|
8.6
|
|
7.8
|
|
+0.8
|
|
+0.8
|
8.0
|
|
7.8
|
|
+0.2
|
|
+0.2
|
Restaurant Margin
(%)
|
12.8
|
|
12.7
|
|
+0.1
|
|
+0.1
|
12.8
|
|
13.1
|
|
(0.3)
|
|
(0.3)
|
- System sales for Pizza Hut grew 2% YoY in the quarter,
primarily driven by net new unit contribution of 7%.
- Same-store sales reached 94% of the prior year's level,
improved from 92% in the second quarter.
- Delivery sales grew 11% YoY, contributing approximately 39% of
Pizza Hut's Company sales for the quarter. Off-premises dining
accounted for approximately 49% of Pizza Hut's Company sales.
- Pizza Hut opened 102 net new stores during the quarter. 15 net
new stores, or 15%, were opened by franchisees. Total store count
reached 3,606 as of September 30,
2024.
- Operating profit grew 13% YoY to $52
million. Core operating profit increased 20% YoY.
- OP margin was 8.6%, an increase of 80 basis points YoY.
- Restaurant margin was 12.8% for the quarter. Excluding items
affecting comparability, restaurant margin was up 60 basis points
YoY. Higher operational efficiency and favorable commodity prices
offset the impact of increased value-for-money offerings to drive
traffic and wage inflation, resulting in an increased margin.
Outlook
The Company's targets for the 2024 fiscal year
remain unchanged from the prior period's disclosures.
- Open approximately 1,500 to 1,700 net new stores.
- Make capital expenditures in the range of approximately
$700 million to $850 million.
- Return a Company record-setting $1.5
billion to shareholders through quarterly cash dividends and
share repurchases.
Note on Non-GAAP Measures
Reported GAAP results include items that are
excluded from non-GAAP measures. See "Reconciliation of Reported
GAAP Results to Non-GAAP Measures" and "Segment Results" within
this release for non-GAAP reconciliation details.
Conference Call
Yum China's management will hold
an earnings conference call at 7:00
a.m. U.S. Eastern Time on Monday,
November 4, 2024 (8:00 p.m.
Beijing/Hong Kong Time on
Monday, November 4,
2024).
This change from the Company's previous practice
of releasing earnings after the U.S. market closes (before the
trading hours of the Hong Kong Stock Exchange) is designed to
better serve our global investor base by offering a more convenient
time.
A live webcast of the call may be accessed at
https://edge.media-server.com/mmc/p/asco39nb.
To join by phone, please register in advance of
the conference through the link provided below. Upon registering,
you will be provided with participant dial-in numbers, a passcode
and a unique access PIN.
Pre-registration link:
https://s1.c-conf.com/diamondpass/10042700-y56ut2.html
A replay of the conference call will be available one hour after
the call ends until Monday, November 11,
2024, and may be accessed by phone at the following
numbers:
U.S.:
|
1 855 883
1031
|
Mainland China:
|
400 1209 216
|
Hong Kong:
|
800 930 639
|
U.K.:
|
0800 031
4295
|
|
|
Replay PIN:
|
10042700
|
Additionally, this earnings release, the
accompanying slides, as well as the live and archived webcast of
this conference call will be available at Yum China's Investor
Relations website at http://ir.yumchina.com.
For important news and information regarding
Yum China, including our filings
with the U.S. Securities and Exchange Commission and the Hong Kong
Stock Exchange, visit Yum China's
Investor Relations website at http://ir.yumchina.com. Yum China uses this website as a primary channel
for disclosing key information to its investors, some of which may
contain material and previously non-public information.
Forward-Looking Statements
This press release contains "forward-looking
statements" within the meaning of Section 27A of the Securities Act
of 1933 and Section 21E of the Securities Exchange Act of 1934,
including under "2024 Outlook." We intend all forward-looking
statements to be covered by the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995. Forward-looking
statements generally can be identified by the fact that they do not
relate strictly to historical or current facts and by the use of
forward-looking words such as "expect," "expectation," "believe,"
"anticipate," "may," "could," "intend," "belief," "plan,"
"estimate," "target," "predict," "project," "likely," "will,"
"continue," "should," "forecast," "outlook," "commit" or similar
terminology. These statements are based on current estimates and
assumptions made by us in light of our experience and perception of
historical trends, current conditions and expected future
developments, as well as other factors that we believe are
appropriate and reasonable under the circumstances, but there can
be no assurance that such estimates and assumptions will prove to
be correct. Forward-looking statements include, without limitation,
statements regarding the future strategies, growth, business plans,
investments, store openings, capital expenditures, dividend and
share repurchase plans, CAGR for system sales, operating profit and
EPS, earnings, performance and returns of Yum China, anticipated effects of population and
macroeconomic trends, pace of recovery of Yum China's business, the anticipated effects of
our innovation, digital and delivery capabilities and investments
on growth and beliefs regarding the long-term drivers of
Yum China's business.
Forward-looking statements are not guarantees of performance and
are inherently subject to known and unknown risks and uncertainties
that are difficult to predict and could cause our actual results or
events to differ materially from those indicated by those
statements. We cannot assure you that any of our expectations,
estimates or assumptions will be achieved. The forward-looking
statements included in this press release are only made as of the
date of this press release, and we disclaim any obligation to
publicly update any forward-looking statement to reflect subsequent
events or circumstances, except as required by law. Numerous
factors could cause our actual results or events to differ
materially from those expressed or implied by forward-looking
statements, including, without limitation: whether we are able to
achieve development goals at the times and in the amounts currently
anticipated, if at all, the success of our marketing campaigns and
product innovation, our ability to maintain food safety and quality
control systems, changes in public health conditions, our ability
to control costs and expenses, including tax costs, as well as
changes in political, economic and regulatory conditions in
China, and those set forth under
the caption "Risk Factors" in our Annual Report on Form 10-K and
subsequent Quarterly Reports on Form 10-Q. Our plan of capital
returns to shareholders is based on current expectations, which may
change based on market conditions, capital needs or otherwise. In
addition, other risks and uncertainties not presently known to us
or that we currently believe to be immaterial could affect the
accuracy of any such forward-looking statements. All
forward-looking statements should be evaluated with the
understanding of their inherent uncertainty. You should consult our
filings with the Securities and Exchange Commission (including the
information set forth under the caption "Management's Discussion
and Analysis of Financial Condition and Results of Operations" in
our Annual Report on Form 10-K and subsequent Quarterly Reports on
Form 10-Q) for additional detail about factors that could affect
our financial and other results.
About Yum China Holdings, Inc.
Yum China is the
largest restaurant company in China with a mission to make every life taste
beautiful. The Company has approximately 400,000 employees and
operates over 15,000 restaurants under six brands across around
2,200 cities in China. KFC and
Pizza Hut are the leading brands in the quick-service and casual
dining restaurant spaces in China,
respectively. In addition, Yum China
has partnered with Lavazza to develop the Lavazza coffee concept in
China. Little Sheep and
Huang Ji Huang specialize in Chinese
cuisine. Taco Bell offers innovative Mexican-inspired food.
Yum China has a world-class,
digitalized supply chain, which includes an extensive network of
logistics centers nationwide and an in-house supply chain
management system. Its strong digital capabilities and loyalty
program enable the Company to reach customers faster and serve them
better. Yum China is a Fortune 500
company with the vision to be the world's most innovative pioneer
in the restaurant industry. For more information, please visit
http://ir.yumchina.com.
Contacts
Investor Relations Contact:
Tel: +86 21 2407 7556
IR@YumChina.com
Media Contact:
Tel: +86 21 2407 8288 / +852 2267 5807
Media@YumChina.com
Yum China Holdings,
Inc.
|
Condensed
Consolidated Statements of Income
|
(in US$ million,
except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
Year to Date
Ended
|
|
%
Change
|
|
|
9/30/2024
|
|
9/30/2023
|
|
B/(W)
|
|
9/30/2024
|
|
9/30/2023
|
|
B/(W)
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$ 2,895
|
|
$ 2,759
|
|
5
|
|
|
$ 8,217
|
|
$ 8,048
|
|
2
|
|
Franchise fees and
income
|
|
25
|
|
23
|
|
8
|
|
|
72
|
|
69
|
|
3
|
|
Revenues from
transactions with franchisees
|
|
116
|
|
100
|
|
16
|
|
|
319
|
|
282
|
|
13
|
|
Other
revenues
|
|
35
|
|
32
|
|
14
|
|
|
100
|
|
86
|
|
17
|
|
Total
revenues
|
|
3,071
|
|
2,914
|
|
5
|
|
|
8,708
|
|
8,485
|
|
3
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and
paper
|
|
918
|
|
858
|
|
(7)
|
|
|
2,611
|
|
2,466
|
|
(6)
|
|
Payroll and employee
benefits
|
|
728
|
|
699
|
|
(4)
|
|
|
2,102
|
|
2,047
|
|
(3)
|
|
Occupancy and other
operating expenses
|
|
755
|
|
732
|
|
(3)
|
|
|
2,126
|
|
2,098
|
|
(1)
|
|
Company restaurant
expenses
|
|
2,401
|
|
2,289
|
|
(5)
|
|
|
6,839
|
|
6,611
|
|
(3)
|
|
General and
administrative expenses
|
|
139
|
|
169
|
|
18
|
|
|
412
|
|
485
|
|
15
|
|
Franchise
expenses
|
|
10
|
|
9
|
|
(11)
|
|
|
29
|
|
28
|
|
(6)
|
|
Expenses for
transactions with franchisees
|
|
110
|
|
95
|
|
(16)
|
|
|
306
|
|
270
|
|
(13)
|
|
Other operating costs
and expenses
|
|
32
|
|
29
|
|
(10)
|
|
|
90
|
|
77
|
|
(17)
|
|
Closures and impairment
expenses, net
|
|
8
|
|
—
|
|
NM
|
|
|
22
|
|
17
|
|
(32)
|
|
Other expenses
(income), net
|
|
—
|
|
—
|
|
NM
|
|
|
(1)
|
|
1
|
|
NM
|
|
Total costs and
expenses, net
|
|
2,700
|
|
2,591
|
|
(4)
|
|
|
7,697
|
|
7,489
|
|
(3)
|
|
Operating
Profit
|
|
371
|
|
323
|
|
15
|
|
|
1,011
|
|
996
|
|
1
|
|
Interest income,
net
|
|
31
|
|
46
|
|
(32)
|
|
|
100
|
|
124
|
|
(19)
|
|
Investment gain
(loss)
|
|
34
|
|
(4)
|
|
NM
|
|
|
50
|
|
(32)
|
|
NM
|
|
Income Before Income
Taxes and
Equity in Net Earnings (Losses) from
Equity Method Investments
|
|
436
|
|
365
|
|
20
|
|
|
1,161
|
|
1,088
|
|
7
|
|
Income tax
provision
|
|
(119)
|
|
(100)
|
|
(19)
|
|
|
(309)
|
|
(296)
|
|
(5)
|
|
Equity in net earnings
(losses) from
equity method investments
|
|
2
|
|
2
|
|
(11)
|
|
|
2
|
|
2
|
|
(11)
|
|
Net income – including
noncontrolling interests
|
|
319
|
|
267
|
|
20
|
|
|
854
|
|
794
|
|
8
|
|
Net income –
noncontrolling interests
|
|
22
|
|
23
|
|
3
|
|
|
58
|
|
64
|
|
9
|
|
Net Income – Yum
China Holdings, Inc.
|
|
$
297
|
|
$
244
|
|
22
|
|
|
$
796
|
|
$
730
|
|
9
|
|
Effective tax
rate
|
|
27.3 %
|
|
27.5 %
|
|
0.2
|
ppts.
|
|
26.6 %
|
|
27.2 %
|
|
0.6
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per
Common Share
|
|
$ 0.77
|
|
$ 0.59
|
|
|
|
|
$
2.04
|
|
$
1.75
|
|
|
|
Weighted-average shares
outstanding
(in millions)
|
|
384
|
|
416
|
|
|
|
|
391
|
|
417
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per
Common Share
|
|
$ 0.77
|
|
$ 0.58
|
|
|
|
|
$
2.03
|
|
$
1.73
|
|
|
|
Weighted-average shares
outstanding
(in millions)
|
|
385
|
|
420
|
|
|
|
|
393
|
|
421
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OP margin
|
|
12.1 %
|
|
11.1 %
|
|
1.0
|
ppts.
|
|
11.6 %
|
|
11.7 %
|
|
(0.1)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
100.0 %
|
|
100.0 %
|
|
|
|
Food and
paper
|
|
31.7
|
|
31.1
|
|
(0.6)
|
ppts.
|
|
31.8
|
|
30.6
|
|
(1.2)
|
ppts.
|
Payroll and employee
benefits
|
|
25.1
|
|
25.3
|
|
0.2
|
ppts.
|
|
25.6
|
|
25.4
|
|
(0.2)
|
ppts.
|
Occupancy and other
operating expenses
|
|
26.2
|
|
26.6
|
|
0.4
|
ppts.
|
|
25.8
|
|
26.1
|
|
0.3
|
ppts.
|
Restaurant
margin
|
|
17.0 %
|
|
17.0 %
|
|
—
|
ppts.
|
|
16.8 %
|
|
17.9 %
|
|
(1.1)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding. NM refers to not meaningful.
|
|
Yum China Holdings,
Inc.
|
KFC Operating
Results
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
Year to Date
Ended
|
|
%
Change
|
|
|
9/30/2024
|
|
9/30/2023
|
|
B/(W)
|
|
9/30/2024
|
|
9/30/2023
|
|
B/(W)
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$ 2,276
|
|
$ 2,154
|
|
6
|
|
|
$ 6,452
|
|
$ 6,274
|
|
3
|
|
Franchise fees and
income
|
|
19
|
|
16
|
|
15
|
|
|
53
|
|
48
|
|
10
|
|
Revenues from
transactions with franchisees
|
|
15
|
|
12
|
|
23
|
|
|
41
|
|
33
|
|
25
|
|
Other
revenues
|
|
1
|
|
4
|
|
(63)
|
|
|
9
|
|
13
|
|
(29)
|
|
Total
revenues
|
|
2,311
|
|
2,186
|
|
6
|
|
|
6,555
|
|
6,368
|
|
3
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and
paper
|
|
713
|
|
666
|
|
(7)
|
|
|
2,033
|
|
1,914
|
|
(6)
|
|
Payroll and employee
benefits
|
|
558
|
|
528
|
|
(6)
|
|
|
1,613
|
|
1,538
|
|
(5)
|
|
Occupancy and other
operating expenses
|
|
588
|
|
560
|
|
(5)
|
|
|
1,647
|
|
1,603
|
|
(3)
|
|
Company restaurant
expenses
|
|
1,859
|
|
1,754
|
|
(6)
|
|
|
5,293
|
|
5,055
|
|
(5)
|
|
General and
administrative expenses
|
|
62
|
|
68
|
|
10
|
|
|
183
|
|
203
|
|
10
|
|
Franchise
expenses
|
|
8
|
|
8
|
|
(10)
|
|
|
25
|
|
24
|
|
(6)
|
|
Expenses for
transactions with franchisees
|
|
13
|
|
11
|
|
(19)
|
|
|
36
|
|
29
|
|
(21)
|
|
Other operating costs
and expenses
|
|
1
|
|
3
|
|
76
|
|
|
7
|
|
11
|
|
37
|
|
Closures and impairment
expenses, net
|
|
4
|
|
—
|
|
NM
|
|
|
11
|
|
9
|
|
(33)
|
|
Other expenses,
net
|
|
—
|
|
—
|
|
(151)
|
|
|
—
|
|
2
|
|
76
|
|
Total costs and
expenses, net
|
|
1,947
|
|
1,844
|
|
(6)
|
|
|
5,555
|
|
5,333
|
|
(4)
|
|
Operating
Profit
|
|
$
364
|
|
$
342
|
|
6
|
|
|
$ 1,000
|
|
$ 1,035
|
|
(3)
|
|
OP margin
|
|
15.7 %
|
|
15.6 %
|
|
0.1
|
ppts.
|
|
15.2 %
|
|
16.3 %
|
|
(1.1)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
100.0 %
|
|
100.0 %
|
|
|
|
Food and
paper
|
|
31.3
|
|
30.9
|
|
(0.4)
|
ppts.
|
|
31.5
|
|
30.5
|
|
(1.0)
|
ppts.
|
Payroll and employee
benefits
|
|
24.5
|
|
24.5
|
|
—
|
ppts.
|
|
25.0
|
|
24.5
|
|
(0.5)
|
ppts.
|
Occupancy and other
operating expenses
|
|
25.9
|
|
26.0
|
|
0.1
|
ppts.
|
|
25.5
|
|
25.6
|
|
0.1
|
ppts.
|
Restaurant
margin
|
|
18.3 %
|
|
18.6 %
|
|
(0.3)
|
ppts.
|
|
18.0 %
|
|
19.4 %
|
|
(1.4)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding. NM refers to not meaningful.
|
|
Yum China Holdings,
Inc.
|
Pizza Hut Operating
Results
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
Year to Date
Ended
|
|
%
Change
|
|
|
9/30/2024
|
|
9/30/2023
|
|
B/(W)
|
|
9/30/2024
|
|
9/30/2023
|
|
B/(W)
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$
606
|
|
$
591
|
|
2
|
|
|
$ 1,723
|
|
$ 1,728
|
|
—
|
|
Franchise fees and
income
|
|
2
|
|
2
|
|
8
|
|
|
6
|
|
6
|
|
4
|
|
Revenues from
transactions with franchisees
|
|
2
|
|
1
|
|
20
|
|
|
4
|
|
3
|
|
7
|
|
Other
revenues
|
|
5
|
|
5
|
|
(4)
|
|
|
17
|
|
13
|
|
30
|
|
Total
revenues
|
|
615
|
|
599
|
|
2
|
|
|
1,750
|
|
1,750
|
|
—
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and
paper
|
|
202
|
|
187
|
|
(7)
|
|
|
567
|
|
537
|
|
(5)
|
|
Payroll and employee
benefits
|
|
167
|
|
167
|
|
—
|
|
|
479
|
|
496
|
|
3
|
|
Occupancy and other
operating expenses
|
|
160
|
|
162
|
|
2
|
|
|
457
|
|
469
|
|
3
|
|
Company restaurant
expenses
|
|
529
|
|
516
|
|
(2)
|
|
|
1,503
|
|
1,502
|
|
—
|
|
General and
administrative expenses
|
|
26
|
|
30
|
|
15
|
|
|
80
|
|
89
|
|
11
|
|
Franchise
expenses
|
|
1
|
|
1
|
|
(6)
|
|
|
3
|
|
3
|
|
(3)
|
|
Expenses for
transactions with franchisees
|
|
1
|
|
1
|
|
(6)
|
|
|
3
|
|
3
|
|
2
|
|
Other operating costs
and expenses
|
|
5
|
|
4
|
|
(7)
|
|
|
16
|
|
11
|
|
(43)
|
|
Closures and impairment
expenses, net
|
|
1
|
|
—
|
|
NM
|
|
|
6
|
|
5
|
|
(17)
|
|
Total costs and
expenses, net
|
|
563
|
|
552
|
|
(1)
|
|
|
1,611
|
|
1,613
|
|
—
|
|
Operating
Profit
|
|
$
52
|
|
$
47
|
|
13
|
|
|
$
139
|
|
$
137
|
|
2
|
|
OP margin
|
|
8.6 %
|
|
7.8 %
|
|
0.8
|
ppts.
|
|
8.0 %
|
|
7.8 %
|
|
0.2
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
100.0 %
|
|
100.0 %
|
|
|
|
Food and
paper
|
|
33.2
|
|
31.7
|
|
(1.5)
|
ppts.
|
|
32.9
|
|
31.1
|
|
(1.8)
|
ppts.
|
Payroll and employee
benefits
|
|
27.5
|
|
28.1
|
|
0.6
|
ppts.
|
|
27.8
|
|
28.7
|
|
0.9
|
ppts.
|
Occupancy and other
operating expenses
|
|
26.5
|
|
27.5
|
|
1.0
|
ppts.
|
|
26.5
|
|
27.1
|
|
0.6
|
ppts.
|
Restaurant
margin
|
|
12.8 %
|
|
12.7 %
|
|
0.1
|
ppts.
|
|
12.8 %
|
|
13.1 %
|
|
(0.3)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding. NM refers to not meaningful.
|
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Balance Sheets
|
(in US$
million)
|
|
|
|
|
|
|
|
9/30/2024
|
|
12/31/2023
|
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
|
Current
Assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
1,193
|
|
$
1,128
|
Short-term
investments
|
|
1,338
|
|
1,472
|
Accounts receivable,
net
|
|
79
|
|
68
|
Inventories,
net
|
|
359
|
|
424
|
Prepaid expenses and
other current assets
|
|
348
|
|
339
|
Total Current
Assets
|
|
3,317
|
|
3,431
|
Property, plant and
equipment, net
|
|
2,431
|
|
2,310
|
Operating lease
right-of-use assets
|
|
2,215
|
|
2,217
|
Goodwill
|
|
1,955
|
|
1,932
|
Intangible assets,
net
|
|
150
|
|
150
|
Long-term bank deposits
and notes
|
|
933
|
|
1,265
|
Equity
investments
|
|
388
|
|
332
|
Deferred income tax
assets
|
|
145
|
|
129
|
Other assets
|
|
267
|
|
265
|
Total
Assets
|
|
11,801
|
|
12,031
|
|
|
|
|
|
LIABILITIES,
REDEEMABLE NONCONTROLLING INTEREST AND EQUITY
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
Accounts payable and
other current liabilities
|
|
2,103
|
|
2,164
|
Short-term
borrowings
|
|
315
|
|
168
|
Income taxes
payable
|
|
160
|
|
90
|
Total Current
Liabilities
|
|
2,578
|
|
2,422
|
Non-current operating
lease liabilities
|
|
1,880
|
|
1,899
|
Non-current finance
lease liabilities
|
|
51
|
|
44
|
Deferred income tax
liabilities
|
|
406
|
|
390
|
Other
liabilities
|
|
158
|
|
157
|
Total
Liabilities
|
|
5,073
|
|
4,912
|
|
|
|
|
|
Redeemable
Noncontrolling Interest
|
|
13
|
|
13
|
|
|
|
|
|
Equity
|
|
|
|
|
Common stock, $0.01 par
value; 1,000 million shares authorized; 382 million shares
and 407 million shares issued at
September 30, 2024 and December 31, 2023, respectively;
381 million shares and 407 million
shares outstanding at September 30, 2024 and
December 31, 2023,
respectively.
|
|
4
|
|
4
|
Treasury
stock
|
|
(18)
|
|
—
|
Additional paid-in
capital
|
|
4,053
|
|
4,320
|
Retained
earnings
|
|
2,156
|
|
2,310
|
Accumulated other
comprehensive loss
|
|
(179)
|
|
(229)
|
Total Yum China
Holdings, Inc. Stockholders' Equity
|
|
6,016
|
|
6,405
|
Noncontrolling
interests
|
|
699
|
|
701
|
Total
Equity
|
|
6,715
|
|
7,106
|
Total Liabilities,
Redeemable Noncontrolling Interest and Equity
|
|
$ 11,801
|
|
$
12,031
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Statements of Cash Flows
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Year to Date
Ended
|
|
|
|
9/30/2024
|
|
|
9/30/2023
|
Cash Flows –
Operating Activities
|
|
|
|
|
|
|
Net income – including
noncontrolling interests
|
|
|
$
854
|
|
|
$
794
|
Depreciation and
amortization
|
|
|
355
|
|
|
339
|
Non-cash operating
lease cost
|
|
|
305
|
|
|
301
|
Closures and impairment
expenses
|
|
|
22
|
|
|
17
|
Investment (gain)
loss
|
|
|
(50)
|
|
|
32
|
Equity in net
(earnings) losses from equity method investments
|
|
|
(2)
|
|
|
(2)
|
Distributions of income
received from equity method investments
|
|
|
7
|
|
|
8
|
Deferred income
taxes
|
|
|
(4)
|
|
|
(6)
|
Share-based
compensation expense
|
|
|
32
|
|
|
46
|
Changes in accounts
receivable
|
|
|
(4)
|
|
|
(2)
|
Changes in
inventories
|
|
|
69
|
|
|
(25)
|
Changes in prepaid
expenses, other current assets and value-added tax
assets
|
|
|
3
|
|
|
(10)
|
Changes in accounts
payable and other current liabilities
|
|
|
(83)
|
|
|
112
|
Changes in income taxes
payable
|
|
|
67
|
|
|
71
|
Changes in non-current
operating lease liabilities
|
|
|
(303)
|
|
|
(295)
|
Other, net
|
|
|
(16)
|
|
|
(46)
|
Net Cash Provided by
Operating Activities
|
|
|
1,252
|
|
|
1,334
|
Cash Flows –
Investing Activities
|
|
|
|
|
|
|
Capital
spending
|
|
|
(523)
|
|
|
(499)
|
Purchases of short-term
investments, long-term bank deposits and notes
|
|
|
(3,330)
|
|
|
(3,287)
|
Maturities of
short-term investments, long-term bank deposits and
notes
|
|
|
3,821
|
|
|
2,730
|
Other, net
|
|
|
4
|
|
|
4
|
Net Cash Used in
Investing Activities
|
|
|
(28)
|
|
|
(1,052)
|
Cash Flows –
Financing Activities
|
|
|
|
|
|
|
Proceeds from
short-term borrowings
|
|
|
307
|
|
|
212
|
Repayment of short-term
borrowings
|
|
|
(167)
|
|
|
—
|
Repurchase of shares of
common stock
|
|
|
(1,057)
|
|
|
(280)
|
Cash dividends paid on
common stock
|
|
|
(187)
|
|
|
(162)
|
Dividends paid to
noncontrolling interests
|
|
|
(36)
|
|
|
(37)
|
Contributions from
noncontrolling interests
|
|
|
—
|
|
|
35
|
Payment of acquisition
related holdback
|
|
|
—
|
|
|
(3)
|
Other, net
|
|
|
(19)
|
|
|
(5)
|
Net Cash Used in
Financing Activities
|
|
|
(1,159)
|
|
|
(240)
|
Effect of Exchange
Rates on Cash, Cash Equivalents and Restricted Cash
|
|
|
—
|
|
|
(41)
|
Net Increase in
Cash, Cash Equivalents and Restricted Cash
|
|
|
65
|
|
|
1
|
Cash, Cash
Equivalents, and Restricted Cash - Beginning of
Period
|
|
|
1,128
|
|
|
1,130
|
Cash, Cash
Equivalents, and Restricted Cash - End of Period
|
|
|
$
1,193
|
|
|
$
1,131
|
In this press release:
- Certain performance metrics and non-GAAP measures are presented
excluding the impact of foreign currency translation ("F/X"). These
amounts are derived by translating current year results at prior
year average exchange rates. We believe the elimination of the F/X
impact provides better year-to-year comparability without the
distortion of foreign currency fluctuations.
- System sales growth reflects the results of all restaurants
regardless of ownership, including Company-owned and franchise
restaurants that operate our restaurant concepts, except for
non-Company-owned restaurants for which we do not receive a
sales-based royalty. Sales of franchise restaurants typically
generate ongoing franchise fees for the Company at an average rate
of approximately 6% of system sales. Franchise restaurant sales are
not included in Company sales in the Condensed Consolidated
Statements of Income; however, the franchise fees are included in
the Company's revenues. We believe system sales growth is useful to
investors as a significant indicator of the overall strength of our
business as it incorporates all of our revenue drivers, Company and
franchise same-store sales as well as net unit growth.
- Effective January 1, 2018, the
Company revised its definition of same-store sales growth to
represent the estimated percentage change in sales of food of all
restaurants in the Company system that have been open prior to the
first day of our prior fiscal year, excluding the period during
which stores are temporarily closed. We refer to these as our
"base" stores. Previously, same-store sales growth represented the
estimated percentage change in sales of all restaurants in the
Company system that have been open for one year or more, including
stores temporarily closed, and the base stores changed on a rolling
basis from month to month. This revision was made to align with how
management measures performance internally and focuses on trends of
a more stable base of stores.
Unit Count by
Brand
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KFC
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
Acquired
|
|
9/30/2024
|
|
|
|
Company-owned
|
|
9,237
|
|
904
|
|
(185)
|
|
2
|
|
9,958
|
|
|
|
Franchisees
|
|
1,059
|
|
285
|
|
(17)
|
|
(2)
|
|
1,325
|
|
|
|
Total
|
|
10,296
|
|
1,189
|
|
(202)
|
|
—
|
|
11,283
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pizza
Hut
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
9/30/2024
|
|
|
|
|
|
Company-owned
|
|
3,155
|
|
380
|
|
(107)
|
|
3,428
|
|
|
|
|
|
Franchisees
|
|
157
|
|
26
|
|
(5)
|
|
178
|
|
|
|
|
|
Total
|
|
3,312
|
|
406
|
|
(112)
|
|
3,606
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Others
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
9/30/2024
|
|
|
|
|
|
Company-owned
|
|
256
|
|
13
|
|
(84)
|
|
185
|
|
|
|
|
|
Franchisees
|
|
780
|
|
97
|
|
(90)
|
|
787
|
|
|
|
|
|
Total
|
|
1,036
|
|
110
|
|
(174)
|
|
972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Reported GAAP Results to
Non-GAAP Measures
(in millions, except per share
data)
(unaudited)
In addition to the results provided in accordance
with U.S. Generally Accepted Accounting Principles ("GAAP") in this
press release, the Company provides the following non-GAAP
measures:
- Measures adjusted for Special Items, which include Adjusted
Operating Profit, Adjusted Net Income, Adjusted Earnings Per Common
Share ("EPS"), Adjusted Effective Tax Rate and Adjusted EBITDA;
- Company Restaurant Profit ("Restaurant profit") and Restaurant
margin;
- Core Operating Profit and Core OP margin, which exclude Special
Items, and further adjusted for Items Affecting Comparability and
the impact of F/X;
These non-GAAP measures are not intended to
replace the presentation of our financial results in accordance
with GAAP. Rather, the Company believes that the presentation
of these non-GAAP measures provides additional information to
investors to facilitate the comparison of past and present results,
excluding those items that the Company does not believe are
indicative of our core operations.
With respect to non-GAAP measures adjusted for
Special Items, the Company excludes impact from Special Items for
the purpose of evaluating performance internally and uses them as
factors in determining compensation for certain employees. Special
Items are not included in any of our segment results.
Adjusted EBITDA is defined as net income
including noncontrolling interests adjusted for equity in net
earnings (losses) from equity method investments, income tax,
interest income, net, investment gain or loss, depreciation and
amortization, store impairment charges, and Special Items. Store
impairment charges included as an adjustment item in Adjusted
EBITDA primarily resulted from our semi-annual impairment
evaluation of long-lived assets of individual restaurants, and
additional impairment evaluation whenever events or changes in
circumstances indicate that the carrying value of the assets may
not be recoverable. If these restaurant-level assets were not
impaired, depreciation of the assets would have been recorded and
included in EBITDA. Therefore, store impairment charges were a
non-cash item similar to depreciation and amortization of our
long-lived assets of restaurants. The Company believes that
investors and analysts may find it useful in measuring operating
performance without regard to such non-cash items.
Restaurant Profit is defined as Company sales
less expenses incurred directly by our Company-owned restaurants in
generating Company sales, including cost of food and paper,
restaurant-level payroll and employee benefits, rent, depreciation
and amortization of restaurant-level assets, advertising expenses,
and other operating expenses. Company restaurant margin percentage
is defined as Restaurant profit divided by Company sales. We also
use Restaurant profit and Restaurant margin for the purposes of
internally evaluating the performance of our Company-owned
restaurants and we believe they provide useful information to
investors as to the profitability of our Company-owned
restaurants.
Core Operating Profit is defined as Operating
Profit adjusted for Special Items, and further excluding Items
Affecting Comparability and the impact of F/X. We consider
quantitative and qualitative factors in assessing whether to adjust
for the impact of items that may be significant or that could
affect an understanding of our ongoing financial and business
performance or trends. Items such as charges, gains and accounting
changes which are viewed by management as significantly impacting
the current period or the comparable period, due to changes in
policy or other external factors, or non-cash items pertaining to
underlying activities that are different from or unrelated to our
core operations, are generally considered "Items Affecting
Comparability." Examples of Items Affecting Comparability include,
but are not limited to: temporary relief from landlords and
government agencies; VAT deductions due to tax policy changes; and
amortization of reacquired franchise rights recognized upon
acquisitions. We believe presenting Core Operating Profit provides
additional information to further enhance comparability of our
operating results and we use this measure for purposes of
evaluating the performance of our core operations. Core OP margin
is defined as Core Operating Profit divided by Total revenues,
excluding the impact of F/X.
The following tables set forth the reconciliation
of the most directly comparable GAAP financial measures to the
non-GAAP financial measures. The reconciliation of GAAP Operating
Profit to Restaurant Profit and Core Operating Profit by segment is
presented in Segment Results within this release.
|
|
Quarter
Ended
|
|
Year to Date
Ended
|
|
|
9/30/2024
|
|
9/30/2023
|
|
9/30/2024
|
|
9/30/2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating Profit to Adjusted Operating Profit
|
|
|
|
|
|
|
|
|
Operating
Profit
|
|
$
371
|
|
$
323
|
|
$ 1,011
|
|
$
996
|
Special Items,
Operating Profit
|
|
—
|
|
(4)
|
|
—
|
|
(9)
|
Adjusted Operating
Profit
|
|
$
371
|
|
$
327
|
|
$ 1,011
|
|
$ 1,005
|
Reconciliation of
Net Income to Adjusted Net Income
|
|
|
|
|
|
|
|
|
Net Income – Yum China
Holdings, Inc.
|
|
$
297
|
|
$
244
|
|
$
796
|
|
$
730
|
Special Items, Net
Income –Yum China Holdings, Inc.
|
|
—
|
|
(4)
|
|
—
|
|
(9)
|
Adjusted Net Income –
Yum China Holdings, Inc.
|
|
$
297
|
|
$
248
|
|
$
796
|
|
$
739
|
Reconciliation of
EPS to Adjusted EPS
|
|
|
|
|
|
|
|
|
Basic Earnings Per
Common Share
|
|
$
0.77
|
|
$
0.59
|
|
$
2.04
|
|
$
1.75
|
Special Items, Basic
Earnings Per Common Share
|
|
—
|
|
(0.01)
|
|
—
|
|
(0.02)
|
Adjusted Basic Earnings
Per Common Share
|
|
$
0.77
|
|
$
0.60
|
|
$
2.04
|
|
$
1.77
|
Diluted Earnings Per
Common Share
|
|
$
0.77
|
|
$
0.58
|
|
$
2.03
|
|
$
1.73
|
Special Items, Diluted
Earnings Per Common Share
|
|
—
|
|
(0.01)
|
|
—
|
|
(0.02)
|
Adjusted Diluted
Earnings Per Common Share
|
|
$
0.77
|
|
$
0.59
|
|
$
2.03
|
|
$
1.75
|
Reconciliation of
Effective Tax Rate to Adjusted Effective Tax Rate
|
|
|
|
|
|
|
|
|
Effective tax
rate
|
|
27.3 %
|
|
27.5 %
|
|
26.6 %
|
|
27.2 %
|
Impact on effective tax
rate as a result of Special Items
|
|
—
|
|
0.3 %
|
|
—
|
|
0.2 %
|
Adjusted effective tax
rate
|
|
27.3 %
|
|
27.2 %
|
|
26.6 %
|
|
27.0 %
|
Net income, along with the reconciliation to Adjusted EBITDA, is
presented below:
|
|
Quarter
Ended
|
|
Year to Date
Ended
|
|
|
9/30/2024
|
|
9/30/2023
|
|
9/30/2024
|
|
9/30/2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income – Yum China
Holdings, Inc.
|
|
$
297
|
|
$
244
|
|
$
796
|
|
$
730
|
Net income –
noncontrolling interests
|
|
22
|
|
23
|
|
58
|
|
64
|
Equity in net
(earnings) losses from equity method investments
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(2)
|
Income tax
provision
|
|
119
|
|
100
|
|
309
|
|
296
|
Interest income,
net
|
|
(31)
|
|
(46)
|
|
(100)
|
|
(124)
|
Investment (gain)
loss
|
|
(34)
|
|
4
|
|
(50)
|
|
32
|
Operating
Profit
|
|
371
|
|
323
|
|
1,011
|
|
996
|
Special Items,
Operating Profit
|
|
—
|
|
4
|
|
—
|
|
9
|
Adjusted Operating
Profit
|
|
371
|
|
327
|
|
1,011
|
|
1,005
|
Depreciation and
amortization
|
|
120
|
|
111
|
|
355
|
|
339
|
Store impairment
charges
|
|
10
|
|
3
|
|
29
|
|
24
|
Adjusted
EBITDA
|
|
$
501
|
|
$
441
|
|
$ 1,395
|
|
$ 1,368
|
Details of Special Items are presented below:
|
|
Quarter
Ended
|
|
Year to Date
Ended
|
|
|
9/30/2024
|
|
9/30/2023
|
|
9/30/2024
|
|
9/30/2023
|
|
|
|
|
|
|
|
|
|
Share-based
compensation expense for Partner PSU Awards(1)
|
|
$
—
|
|
$
(4)
|
|
$
—
|
|
$
(9)
|
Special Items,
Operating Profit
|
|
—
|
|
(4)
|
|
—
|
|
(9)
|
Tax effect on Special
Items(2)
|
|
—
|
|
—
|
|
—
|
|
—
|
Special Items, net
income – including noncontrolling interests
|
|
—
|
|
(4)
|
|
—
|
|
(9)
|
Special Items, net
income – noncontrolling interests
|
|
—
|
|
—
|
|
—
|
|
—
|
Special Items, Net
Income –Yum China Holdings, Inc.
|
|
$
—
|
|
$
(4)
|
|
$
—
|
|
$
(9)
|
Weighted-average
Diluted Shares Outstanding (in millions)
|
|
385
|
|
420
|
|
393
|
|
421
|
Special Items, Diluted
Earnings Per Common Share
|
|
$
—
|
|
$ (0.01)
|
|
$
—
|
|
$ (0.02)
|
|
(1) In February 2020,
the Company granted Partner PSU Awards to select employees who
were deemed critical to the Company's execution of its strategic
operating plan. These PSU awards will only vest if threshold
performance goals are achieved over a four-year performance period,
with the payout ranging from 0% to 200% of the target number of
shares subject to the PSU awards. These awards vested as of
December 31, 2023 with a payout in the first quarter of 2024.
Partner PSU Awards were granted to address increased competition
for executive talent, motivate transformational performance and
encourage management retention. Given the unique nature of these
grants, the Compensation Committee does not intend to grant
similar, special grants to the same employees during the
performance period. The impact from these special awards is
excluded from metrics that management uses to assess the Company's
performance.
|
|
(2) The tax expense was
determined based upon the nature, as well as the jurisdiction, of
each Special Item at the applicable tax rate.
|
Operating Profit, along with the reconciliation to Core
Operating Profit, is presented below:
|
|
Quarter
ended
|
|
% Change
|
|
Year to Date
Ended
|
|
% Change
|
|
|
|
9/30/2024
|
|
9/30/2023
|
|
B/(W)
|
|
9/30/2024
|
|
9/30/2023
|
|
B/(W)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
|
$
371
|
|
$
323
|
|
15
|
|
$
1,011
|
|
$
996
|
|
1
|
|
Special Items,
Operating Profit
|
|
—
|
|
4
|
|
|
|
—
|
|
9
|
|
|
|
Adjusted Operating
Profit
|
|
$
371
|
|
$
327
|
|
13
|
|
$
1,011
|
|
$ 1,005
|
|
1
|
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary relief from
landlords(1)
|
|
—
|
|
—
|
|
|
|
—
|
|
(10)
|
|
|
|
Temporary relief from
government agencies(2)
|
|
—
|
|
(1)
|
|
|
|
—
|
|
(4)
|
|
|
|
VAT
deductions(3)
|
|
—
|
|
(14)
|
|
|
|
—
|
|
(42)
|
|
|
|
Amortization of
reacquired franchise rights(4)
|
|
—
|
|
—
|
|
|
|
—
|
|
2
|
|
|
|
F/X impact
|
|
(2)
|
|
—
|
|
|
|
29
|
|
—
|
|
|
|
Core Operating
Profit
|
|
$
369
|
|
$
312
|
|
18
|
|
$
1,040
|
|
$
951
|
|
10
|
|
Total
revenues
|
|
3,071
|
|
2,914
|
|
5
|
|
8,708
|
|
8,485
|
|
3
|
|
F/X impact
|
|
(31)
|
|
—
|
|
|
|
208
|
|
—
|
|
|
|
Total revenues,
excluding the impact of F/X
|
|
$ 3,040
|
|
$ 2,914
|
|
4
|
|
$
8,916
|
|
$ 8,485
|
|
5
|
|
Core OP
margin
|
|
12.1 %
|
|
10.7 %
|
|
1.4
|
ppts
|
11.7 %
|
|
11.2 %
|
|
0.5
|
ppts.
|
|
(1) In relation to the
effects of the COVID-19 pandemic, the Company was granted lease
concessions from landlords. The lease concessions were primarily in
the form of rent reduction over the period of time when the
Company's restaurant business was adversely impacted. Such
concessions were primarily recognized as a reduction of Occupancy
and other operating expenses within Company restaurant expenses
included in the Condensed Consolidated Statement of Income in the
period the concession was granted.
|
|
(2) In relation to the
effects of the COVID-19 pandemic, the Company received government
subsidies for employee benefits and providing training to
employees. The temporary relief was primarily recognized as a
reduction to Payroll and employee benefits within Company
restaurant expenses included in the Condensed Consolidated
Statement of Income.
|
|
(3) Pursuant to the tax
policy issued by relevant government authorities, general VAT
taxpayers in certain industries that meet certain criteria are
allowed to claim an additional 10% or 15% input VAT, which will be
used to offset their VAT payables. This VAT policy was further
extended to December 31, 2023 but the additional deduction was
reduced to 5% or 10% respectively. VAT deductions were primarily
recorded as a reduction to Food and paper and Occupancy and other
operating expenses within Company restaurant expenses included in
the Condensed Consolidated Statements of Income. Such preferential
policy was not extended in 2024.
|
|
(4)
As a result of the acquisition of our previously unconsolidated
joint ventures of Hangzhou KFC, Suzhou KFC and Wuxi KFC, $66
million, $61 million and $61 million of the purchase price were
allocated to intangible assets related to reacquired franchise
rights, respectively, which were amortized over the remaining
franchise contract period of 1 year, 2.4 years and 5 years,
respectively. The reacquired franchise rights were fully amortized
as of March 31, 2023. The amortization was recorded in Other
Expenses (Income), net included in the Condensed Consolidated
Statements of Income.
|
Yum China Holdings,
Inc.
|
Segment
Results
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
9/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
Company
sales
|
|
$ 2,276
|
|
$
606
|
|
$
13
|
|
$
—
|
|
$
—
|
|
$ 2,895
|
Franchise fees and
income
|
|
19
|
|
2
|
|
4
|
|
—
|
|
—
|
|
25
|
Revenues from
transactions with franchisees(2)
|
|
15
|
|
2
|
|
19
|
|
80
|
|
—
|
|
116
|
Other
revenues
|
|
1
|
|
5
|
|
176
|
|
17
|
|
(164)
|
|
35
|
Total
revenues
|
|
$ 2,311
|
|
$
615
|
|
$
212
|
|
$
97
|
|
$
(164)
|
|
$ 3,071
|
Company restaurant
expenses
|
|
1,859
|
|
529
|
|
14
|
|
—
|
|
(1)
|
|
2,401
|
General and
administrative expenses
|
|
62
|
|
26
|
|
9
|
|
42
|
|
—
|
|
139
|
Franchise
expenses
|
|
8
|
|
1
|
|
1
|
|
—
|
|
—
|
|
10
|
Expenses for
transactions with franchisees(2)
|
|
13
|
|
1
|
|
17
|
|
79
|
|
—
|
|
110
|
Other operating costs
and expenses
|
|
1
|
|
5
|
|
172
|
|
17
|
|
(163)
|
|
32
|
Closures and impairment
expenses, net
|
|
4
|
|
1
|
|
3
|
|
—
|
|
—
|
|
8
|
Total costs and
expenses, net
|
|
1,947
|
|
563
|
|
216
|
|
138
|
|
(164)
|
|
2,700
|
Operating Profit
(Loss)
|
|
$
364
|
|
$
52
|
|
$
(4)
|
|
$
(41)
|
|
$
—
|
|
$
371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP
Operating Profit to Restaurant Profit is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
9/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
364
|
|
$
52
|
|
$
(4)
|
|
$
(41)
|
|
$
—
|
|
$
371
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise fees and
income
|
|
19
|
|
2
|
|
4
|
|
—
|
|
—
|
|
25
|
Revenues from
transactions with franchisees(2)
|
|
15
|
|
2
|
|
19
|
|
80
|
|
—
|
|
116
|
Other
revenues
|
|
1
|
|
5
|
|
176
|
|
17
|
|
(164)
|
|
35
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
62
|
|
26
|
|
9
|
|
42
|
|
—
|
|
139
|
Franchise
expenses
|
|
8
|
|
1
|
|
1
|
|
—
|
|
—
|
|
10
|
Expenses for
transactions with franchisees(2)
|
|
13
|
|
1
|
|
17
|
|
79
|
|
—
|
|
110
|
Other operating costs
and expenses
|
|
1
|
|
5
|
|
172
|
|
17
|
|
(163)
|
|
32
|
Closures and impairment
expenses, net
|
|
4
|
|
1
|
|
3
|
|
—
|
|
—
|
|
8
|
Restaurant profit
(loss)
|
|
$
417
|
|
$
77
|
|
$
(1)
|
|
$
—
|
|
$
1
|
|
$
494
|
Company
sales
|
|
2,276
|
|
606
|
|
13
|
|
—
|
|
—
|
|
2,895
|
Restaurant margin
%
|
|
18.3 %
|
|
12.8 %
|
|
(13.2) %
|
|
N/A
|
|
N/A
|
|
17.0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP
Operating Profit to Core Operating Profit is as follows:
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
9/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
364
|
|
$
52
|
|
$
(4)
|
|
$
(41)
|
|
$
—
|
|
$
371
|
Special Items,
Operating Profit
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Adjusted Operating
Profit (Loss)
|
|
$
364
|
|
$
52
|
|
$
(4)
|
|
$
(41)
|
|
$
—
|
|
$
371
|
F/X impact
|
|
(2)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2)
|
Core Operating Profit
(Loss)
|
|
$
362
|
|
$
52
|
|
$
(4)
|
|
$
(41)
|
|
$
—
|
|
$
369
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
9/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
Company
sales
|
|
$ 2,154
|
|
$
591
|
|
$
14
|
|
$
—
|
|
$
—
|
|
$ 2,759
|
Franchise fees and
income
|
|
16
|
|
2
|
|
5
|
|
—
|
|
—
|
|
23
|
Revenues from
transactions with franchisees(2)
|
|
12
|
|
1
|
|
20
|
|
67
|
|
—
|
|
100
|
Other
revenues
|
|
4
|
|
5
|
|
162
|
|
12
|
|
(151)
|
|
32
|
Total
revenues
|
|
$ 2,186
|
|
$
599
|
|
$
201
|
|
$
79
|
|
$
(151)
|
|
$ 2,914
|
Company restaurant
expenses
|
|
1,754
|
|
516
|
|
20
|
|
—
|
|
(1)
|
|
2,289
|
General and
administrative expenses
|
|
68
|
|
30
|
|
11
|
|
60
|
|
—
|
|
169
|
Franchise
expenses
|
|
8
|
|
1
|
|
—
|
|
—
|
|
—
|
|
9
|
Expenses for
transactions with franchisees(2)
|
|
11
|
|
1
|
|
17
|
|
66
|
|
—
|
|
95
|
Other operating costs
and expenses
|
|
3
|
|
4
|
|
160
|
|
12
|
|
(150)
|
|
29
|
Total costs and
expenses, net
|
|
1,844
|
|
552
|
|
208
|
|
138
|
|
(151)
|
|
2,591
|
Operating Profit
(Loss)
|
|
$
342
|
|
$
47
|
|
$
(7)
|
|
$
(59)
|
|
$
—
|
|
$
323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP
Operating Profit to Restaurant Profit is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
9/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
342
|
|
$
47
|
|
$
(7)
|
|
$
(59)
|
|
$
—
|
|
$
323
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise fees and
income
|
|
16
|
|
2
|
|
5
|
|
—
|
|
—
|
|
23
|
Revenues from
transactions with franchisees(2)
|
|
12
|
|
1
|
|
20
|
|
67
|
|
—
|
|
100
|
Other
revenues
|
|
4
|
|
5
|
|
162
|
|
12
|
|
(151)
|
|
32
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
68
|
|
30
|
|
11
|
|
60
|
|
—
|
|
169
|
Franchise
expenses
|
|
8
|
|
1
|
|
—
|
|
—
|
|
—
|
|
9
|
Expenses for
transactions with franchisees(2)
|
|
11
|
|
1
|
|
17
|
|
66
|
|
—
|
|
95
|
Other operating costs
and expenses
|
|
3
|
|
4
|
|
160
|
|
12
|
|
(150)
|
|
29
|
Restaurant profit
(loss)
|
|
$
400
|
|
$
75
|
|
$
(6)
|
|
$
—
|
|
$
1
|
|
$
470
|
Company
sales
|
|
2,154
|
|
591
|
|
14
|
|
—
|
|
—
|
|
2,759
|
Restaurant margin
%
|
|
18.6 %
|
|
12.7 %
|
|
(36.1) %
|
|
N/A
|
|
N/A
|
|
17.0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP
Operating Profit to Core Operating Profit is as follows:
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
9/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
342
|
|
$
47
|
|
$
(7)
|
|
$
(59)
|
|
$
—
|
|
$
323
|
Special Items,
Operating Profit
|
|
—
|
|
—
|
|
—
|
|
4
|
|
—
|
|
4
|
Adjusted Operating
Profit (Loss)
|
|
$
342
|
|
$
47
|
|
$
(7)
|
|
$
(55)
|
|
$
—
|
|
$
327
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary relief from landlords
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Temporary relief from government agencies
|
|
—
|
|
(1)
|
|
—
|
|
—
|
|
—
|
|
(1)
|
VAT
deductions
|
|
(10)
|
|
(3)
|
|
(1)
|
|
—
|
|
—
|
|
(14)
|
F/X impact
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Core Operating Profit
(Loss)
|
|
$
332
|
|
$
43
|
|
$
(8)
|
|
$
(55)
|
|
$
—
|
|
$
312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
9/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
Company
sales
|
|
$ 6,452
|
|
$ 1,723
|
|
$
42
|
|
$
—
|
|
$
—
|
|
$ 8,217
|
Franchise fees and
income
|
|
53
|
|
6
|
|
13
|
|
—
|
|
—
|
|
72
|
Revenues from
transactions with franchisees(2)
|
|
41
|
|
4
|
|
55
|
|
219
|
|
—
|
|
319
|
Other
revenues
|
|
9
|
|
17
|
|
484
|
|
48
|
|
(458)
|
|
100
|
Total
revenues
|
|
$ 6,555
|
|
$ 1,750
|
|
$
594
|
|
$
267
|
|
$
(458)
|
|
$ 8,708
|
Company restaurant
expenses
|
|
5,293
|
|
1,503
|
|
45
|
|
—
|
|
(2)
|
|
6,839
|
General and
administrative expenses
|
|
183
|
|
80
|
|
29
|
|
120
|
|
—
|
|
412
|
Franchise
expenses
|
|
25
|
|
3
|
|
1
|
|
—
|
|
—
|
|
29
|
Expenses for
transactions with franchisees(2)
|
|
36
|
|
3
|
|
50
|
|
217
|
|
—
|
|
306
|
Other operating costs
and expenses
|
|
7
|
|
16
|
|
476
|
|
47
|
|
(456)
|
|
90
|
Closures and impairment
expenses, net
|
|
11
|
|
6
|
|
5
|
|
—
|
|
—
|
|
22
|
Other expenses
(income), net
|
|
—
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
(1)
|
Total costs and
expenses, net
|
|
5,555
|
|
1,611
|
|
606
|
|
383
|
|
(458)
|
|
7,697
|
Operating Profit
(Loss)
|
|
$ 1,000
|
|
$
139
|
|
$
(12)
|
|
$
(116)
|
|
$
—
|
|
$ 1,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP
Operating Profit to Restaurant Profit is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
9/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$ 1,000
|
|
$
139
|
|
$
(12)
|
|
$
(116)
|
|
$
—
|
|
$ 1,011
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise fees and
income
|
|
53
|
|
6
|
|
13
|
|
—
|
|
—
|
|
72
|
Revenues from
transactions with franchisees(2)
|
|
41
|
|
4
|
|
55
|
|
219
|
|
—
|
|
319
|
Other
revenues
|
|
9
|
|
17
|
|
484
|
|
48
|
|
(458)
|
|
100
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
183
|
|
80
|
|
29
|
|
120
|
|
—
|
|
412
|
Franchise
expenses
|
|
25
|
|
3
|
|
1
|
|
—
|
|
—
|
|
29
|
Expenses for
transactions with franchisees(2)
|
|
36
|
|
3
|
|
50
|
|
217
|
|
—
|
|
306
|
Other operating costs
and expenses
|
|
7
|
|
16
|
|
476
|
|
47
|
|
(456)
|
|
90
|
Closures and impairment
expenses, net
|
|
11
|
|
6
|
|
5
|
|
—
|
|
—
|
|
22
|
Other expenses
(income), net
|
|
—
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
(1)
|
Restaurant profit
(loss)
|
|
$ 1,159
|
|
$
220
|
|
$
(3)
|
|
$
—
|
|
$
2
|
|
$ 1,378
|
Company
sales
|
|
6,452
|
|
1,723
|
|
42
|
|
—
|
|
—
|
|
8,217
|
Restaurant margin
%
|
|
18.0 %
|
|
12.8 %
|
|
(11.8) %
|
|
N/A
|
|
N/A
|
|
16.8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP
Operating Profit to Core Operating Profit is as follows:
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
9/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$ 1,000
|
|
$
139
|
|
$
(12)
|
|
$
(116)
|
|
$
—
|
|
$ 1,011
|
Special Items,
Operating Profit
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Adjusted Operating
Profit (Loss)
|
|
$ 1,000
|
|
$
139
|
|
$
(12)
|
|
$
(116)
|
|
$
—
|
|
$ 1,011
|
F/X impact
|
|
27
|
|
4
|
|
—
|
|
(2)
|
|
—
|
|
29
|
Core Operating Profit
(Loss)
|
|
$ 1,027
|
|
$
143
|
|
$
(12)
|
|
$
(118)
|
|
$
—
|
|
$ 1,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
9/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
Company
sales
|
|
$ 6,274
|
|
$ 1,728
|
|
$
46
|
|
$
—
|
|
$
—
|
|
$ 8,048
|
Franchise fees and
income
|
|
48
|
|
6
|
|
15
|
|
—
|
|
—
|
|
69
|
Revenues from
transactions with franchisees(2)
|
|
33
|
|
3
|
|
56
|
|
190
|
|
—
|
|
282
|
Other
revenues
|
|
13
|
|
13
|
|
468
|
|
32
|
|
(440)
|
|
86
|
Total
revenues
|
|
$ 6,368
|
|
$ 1,750
|
|
$
585
|
|
$
222
|
|
$
(440)
|
|
$ 8,485
|
Company restaurant
expenses
|
|
5,055
|
|
1,502
|
|
56
|
|
—
|
|
(2)
|
|
6,611
|
General and
administrative expenses
|
|
203
|
|
89
|
|
32
|
|
161
|
|
—
|
|
485
|
Franchise
expenses
|
|
24
|
|
3
|
|
1
|
|
—
|
|
—
|
|
28
|
Expenses for
transactions with franchisees(2)
|
|
29
|
|
3
|
|
50
|
|
188
|
|
—
|
|
270
|
Other operating costs
and expenses
|
|
11
|
|
11
|
|
463
|
|
30
|
|
(438)
|
|
77
|
Closures and impairment
expenses, net
|
|
9
|
|
5
|
|
3
|
|
—
|
|
—
|
|
17
|
Other expenses
(income), net
|
|
2
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
1
|
Total costs and
expenses, net
|
|
5,333
|
|
1,613
|
|
605
|
|
378
|
|
(440)
|
|
7,489
|
Operating Profit
(Loss)
|
|
$ 1,035
|
|
$
137
|
|
$
(20)
|
|
$
(156)
|
|
$
—
|
|
$
996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP
Operating Profit to Restaurant Profit is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
9/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$ 1,035
|
|
$
137
|
|
$
(20)
|
|
$
(156)
|
|
$
—
|
|
$
996
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise fees and
income
|
|
48
|
|
6
|
|
15
|
|
—
|
|
—
|
|
69
|
Revenues from
transactions with franchisees(2)
|
|
33
|
|
3
|
|
56
|
|
190
|
|
—
|
|
282
|
Other
revenues
|
|
13
|
|
13
|
|
468
|
|
32
|
|
(440)
|
|
86
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
203
|
|
89
|
|
32
|
|
161
|
|
—
|
|
485
|
Franchise
expenses
|
|
24
|
|
3
|
|
1
|
|
—
|
|
—
|
|
28
|
Expenses for
transactions with franchisees(2)
|
|
29
|
|
3
|
|
50
|
|
188
|
|
—
|
|
270
|
Other operating costs
and expenses
|
|
11
|
|
11
|
|
463
|
|
30
|
|
(438)
|
|
77
|
Closures and impairment
expenses, net
|
|
9
|
|
5
|
|
3
|
|
—
|
|
—
|
|
17
|
Other expenses
(income), net
|
|
2
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
1
|
Restaurant profit
(loss)
|
|
$ 1,219
|
|
$
226
|
|
$
(10)
|
|
$
—
|
|
$
2
|
|
$ 1,437
|
Company
sales
|
|
6,274
|
|
1,728
|
|
46
|
|
—
|
|
—
|
|
8,048
|
Restaurant margin
%
|
|
19.4 %
|
|
13.1 %
|
|
(21.6) %
|
|
N/A
|
|
N/A
|
|
17.9 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP
Operating Profit to Core Operating Profit is as follows:
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
9/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$ 1,035
|
|
$
137
|
|
$
(20)
|
|
$
(156)
|
|
$
—
|
|
$
996
|
Special Items,
Operating Profit
|
|
—
|
|
—
|
|
—
|
|
9
|
|
—
|
|
9
|
Adjusted Operating
Profit (Loss)
|
|
$ 1,035
|
|
$
137
|
|
$
(20)
|
|
$
(147)
|
|
$
—
|
|
$ 1,005
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary relief from
landlords
|
|
(9)
|
|
(1)
|
|
—
|
|
—
|
|
—
|
|
(10)
|
Temporary relief from
government agencies
|
|
(3)
|
|
(1)
|
|
—
|
|
—
|
|
—
|
|
(4)
|
VAT
deductions
|
|
(34)
|
|
(6)
|
|
(2)
|
|
—
|
|
—
|
|
(42)
|
Amortization of
reacquired franchise rights
|
|
2
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2
|
F/X impact
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Core Operating Profit
(Loss)
|
|
$
991
|
|
$
129
|
|
$
(22)
|
|
$
(147)
|
|
$
—
|
|
$
951
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The above tables
reconcile segment information, which is based on management
responsibility, with our Condensed Consolidated Statements of
Income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts have not
been allocated to any segment for purpose of making operating
decision or assessing financial performance as
the transactions
are deemed corporate revenues and expenses in nature.
|
|
(2) Primarily includes
revenues and associated expenses of transactions with franchisees
derived from the Company's central procurement model whereby
the Company centrally purchases substantially all food and paper
products from suppliers and then sells and delivers to KFC and
Pizza Hut restaurants,
including franchisees.
|
View original
content:https://www.prnewswire.com/news-releases/yum-china-reports-third-quarter-results-302295137.html
SOURCE Yum China Holdings, Inc.